Quarterly report pursuant to Section 13 or 15(d)

Consolidated Statement Of Cash Flows (Unaudited)

v3.8.0.1
Consolidated Statement Of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Cash flows from operating activities:          
Net loss $ (785,600) $ 1,868,907 $ (2,667,714) $ (2,102,462) $ (5,445,187)
Adjustments to reconcile net loss to cash used in operating activities:          
Derivative gain (40,370) (2,765,013) (495,468) (833,418)  
Amortization of prepaid expenses     180,983  
Stock based compensation 153,155 172,219 1,304,175 578,363  
Stock based interest payment       52,500  
Loss on sale of investments 7,185  
Depreciation, depletion and amortization 59,711 29,009 146,602 77,625  
Accretion - Asset retirement obligation 10,526 5,234 29,167 15,513  
Amortization of debt discount     817,431 1,626,062  
Changes in operating assets and liabilities          
Accounts receivable     2,919 (11,947)  
Accounts payable     (5,480) (89,282)  
Accrued expenses and other current liabilities     90,975 151,862  
Amounts due to directors     121,755 197,280  
Net cash used in operating activities     (467,470) (337,904)  
Cash flows from investing activities:          
Purchase of oil and gas properties     (360,000) (1,350,000)  
Proceeds from sale of investments     101,191  
Net cash used in investing activities     (258,809) (1,350,000)  
Cash flows from financing activities:          
Proceeds from amount due to directors     5,350  
Repayments of amount due to directors     (348,438) (56,056)  
Proceeds from sale of common stock     331,667 388,125  
Common stock issuance costs     (37,500)  
Proceeds from long term debt     3,288,650 2,021,875  
Debt issuance costs     (216,000)  
Repayment of long term debt     (1,785,333) (570,500)  
Net cash provided by financing activities     1,275,896 1,745,944  
Net increase in cash     549,617 58,040  
Cash, beginning of period     18,605 30,585 30,585
Cash, end of period $ 568,222 $ 88,625 568,222 88,625 $ 18,605
Supplemental Cash Flow Information          
Cash paid for: Interest     209,307 125,431  
Cash paid for: Income taxes      
Supplemental Disclosure of Non-Cash Investing and Financing Activities:          
Conversion of convertible note payable     6,778  
Issuance of shares for oil and gas property acquisitions     820,250  
Issuance of warrants for 4,062,500 common shares as debt discount     416,315  
Loan from director to pay convertible debt     100,000  
Issuance of shares as deposit for oil and gas property acquisition     288,000  
Prepayment of contract through amounts due directors     100,000  
Long term debt paid through amounts due directors     104,904  
Issuance of shares for contract services     700,920  
Sale of shares through satisfaction of unrelated notes payable     127,215  
Accrued expenses exchanged for long term debt     9,500  
Increase in oil and gas properties due to asset retirement obligation     205,048  
Issuance of shares and warrants as discount on debt     $ 684,411